[AGES] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AGES] AGESON BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.83%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
AGES's Result
AGES's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 142,407 91,894 49,252 316,440 251,076 147,814 79,938 46.90%
PBT 15,515 9,872 5,152 26,502 18,982 11,453 5,502 99.47%
Tax -4,287 -2,729 -1,433 -8,346 -5,887 -3,551 -1,705 84.80%
NP 11,228 7,143 3,719 18,156 13,095 7,902 3,797 105.88%
-
NP to SH 11,283 7,164 3,766 18,018 13,168 7,930 3,824 105.58%
-
Tax Rate 27.63% 27.64% 27.81% 31.49% 31.01% 31.00% 30.99% -
Total Cost 131,179 84,751 45,533 298,284 237,981 139,912 76,141 43.66%
-
Net Worth 158,469 154,691 153,429 149,588 145,747 139,345 138,018 9.64%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,803 3,803 3,804 3,803 3,802 - - -
Div Payout % 33.71% 53.10% 101.01% 21.11% 28.87% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 158,469 154,691 153,429 149,588 145,747 139,345 138,018 9.64%
NOSH 126,775 126,796 126,801 126,769 126,737 126,677 126,622 0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.88% 7.77% 7.55% 5.74% 5.22% 5.35% 4.75% -
ROE 7.12% 4.63% 2.45% 12.05% 9.03% 5.69% 2.77% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.33 72.47 38.84 249.62 198.11 116.69 63.13 46.78%
EPS 8.90 5.65 2.97 14.21 10.39 6.26 3.02 105.41%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.25 1.22 1.21 1.18 1.15 1.10 1.09 9.55%
Adjusted Per Share Value based on latest NOSH - 126,700
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.69 29.48 15.80 101.53 80.56 47.43 25.65 46.89%
EPS 3.62 2.30 1.21 5.78 4.23 2.54 1.23 105.23%
DPS 1.22 1.22 1.22 1.22 1.22 0.00 0.00 -
NAPS 0.5085 0.4963 0.4923 0.48 0.4676 0.4471 0.4428 9.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 1.16 0.87 0.76 0.84 0.94 0.95 -
P/RPS 0.85 1.60 2.24 0.30 0.42 0.81 1.50 -31.49%
P/EPS 10.67 20.53 29.29 5.35 8.08 15.02 31.46 -51.33%
EY 9.37 4.87 3.41 18.70 12.37 6.66 3.18 105.39%
DY 3.16 2.59 3.45 3.95 3.57 0.00 0.00 -
P/NAPS 0.76 0.95 0.72 0.64 0.73 0.85 0.87 -8.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 30/05/07 28/02/07 24/11/06 28/08/06 26/05/06 -
Price 0.86 0.97 0.89 0.87 0.83 0.94 0.91 -
P/RPS 0.77 1.34 2.29 0.35 0.42 0.81 1.44 -34.09%
P/EPS 9.66 17.17 29.97 6.12 7.99 15.02 30.13 -53.12%
EY 10.35 5.82 3.34 16.34 12.52 6.66 3.32 113.25%
DY 3.49 3.09 3.37 3.45 3.61 0.00 0.00 -
P/NAPS 0.69 0.80 0.74 0.74 0.72 0.85 0.83 -11.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment